84.46
Revenuezł M
145.6
147.6
149.4
151.1
157.2
160.6
165.9
166.9
172.0
175.6
90.00
2.24%
1.96%
77
2.65
Revenue growth%
11.80
9.77
7.18
8.19
9.72
10.20
10.33
7.40
8.77
8.86
19.21
8.86
9.29
89
20.11
Gross margin%
8.59
10.41
8.71
8.74
11.59
14.41
11.52
11.21
10.76
12.98
2.49
11.52
10.99
83
14.93
Operating margin%
26.72
27.20
28.44
27.47
28.18
27.48
28.67
29.04
30.20
27.39
11.52
28.67
27.83
89
15.44
Net margin%
11.95
9.82
7.74
6.49
4.80
3.17
0.40
0.86
0.40
0.40
28.26
0.40
3.98
76
11.71
P/E ratio (avg)x
7.274
7.429
6.635
6.470
6.020
6.197
6.309
5.721
5.076
5.037
6.556
5.721
6.253
33
37.33
EV/EBITx
16.39
19.01
19.31
19.86
21.29
22.84
23.39
26.65
25.47
25.04
14.89
25.04
22.06
50
29.16
FCF yield (avg)%
24.53
23.31
22.55
23.66
22.34
24.74
25.02
25.57
27.33
26.06
8.22
25.57
24.63
16
5.97
FCF margin%
32.43
34.80
37.32
38.82
38.93
38.84
39.82
42.07
44.64
43.55
19.16
42.07
38.88
63
1.781
FCF / Net incomex
0.940
0.956
1.027
1.155
1.265
1.332
1.444
1.564
1.649
1.740
1.446
1.564
1.299
92
26.38
ROIC%
20.21
21.83
23.75
21.93
24.29
22.19
20.56
20.17
22.29
24.63
12.98
22.19
22.06
84
26.15
Return on equity%
3.78
5.09
4.43
4.78
6.23
7.03
6.29
5.04
5.72
3.41
11.12
5.72
5.06
68
17.29
Return on assets%
9.03
9.38
7.04
8.84
7.86
6.27
8.59
11.51
10.83
9.71
28.15
9.71
8.94
6
6.76
EPSzł
9.16
9.73
10.61
12.70
12.59
13.54
14.89
16.64
19.26
20.69
7.28
10.44%
9.82%
—
2.70
EPS growth%
11.10
13.49
16.31
16.19
18.94
20.00
19.19
20.32
17.73
16.95
11.96
19.19
17.34
35
3.45
Bookvalue per shzł
1.79
1.60
1.54
1.35
1.29
1.37
1.26
1.23
1.29
1.32
6.92
0.41%
(3.33%)
—
8.46
FCF per sharezł
3.41
3.60
3.91
3.97
3.90
3.91
3.77
3.77
3.29
2.90
8.01
(5.75%)
(1.79%)
—
7.73
Dividend per shzł
14.50
16.95
20.42
24.05
25.08
26.78
27.68
28.38
32.50
34.38
5.58
6.51%
10.85%
—
20.11
Div yield (avg)%
3.80
1.63
0.40
1.24
0.40
0.40
0.40
2.42
0.40
1.80
16.02
0.40
0.82
47
24.38
Payout ratio%
16.34
15.85
16.31
15.75
15.22
18.07
18.01
16.50
14.25
12.25
7.04
16.50
16.08
52
10.52
Shares (diluted)M
13.50
13.23
12.93
13.08
12.62
14.43
14.79
14.30
13.33
14.76
10.78
3.19%
1.94%
51
22.51
Buyback yield%
11.84
12.60
13.17
11.03
10.12
10.42
10.90
12.35
13.30
13.97
17.80
12.35
12.10
29
0.719
D/E ratiox
0.490
0.483
0.483
0.452
0.413
0.362
0.380
0.327
0.356
0.321
0.463
0.356
0.397
79
135.5
Enterprise valuezł M
91.32
102.9
105.7
106.7
100.3
101.5
116.2
122.8
130.7
140.5
140.6
6.96%
4.54%
70
97.44
LT debtzł M
102.3
103.4
91.61
83.08
78.38
84.31
82.66
78.12
75.03
71.17
43.33
(1.91%)
(2.74%)
47
Cost of revenue
1.56%
0.96×
Operating expenses
2.99%
1.11×
Property and equipment
19.69%
Cash and investments
18.45%
Goodwill & intangibles
14.86%